Can I retire at age 64 with 432,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $432,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.1%
1 years$35,674$35,356$35,046$34,744$34,448$33,588
2 years$17,660$17,332$17,013$16,704$16,404$15,543
3 years$11,657$11,326$11,008$10,702$10,407$9,572
4 years$8,655$8,326$8,011$7,710$7,423$6,620
5 years$6,855$6,528$6,217$5,922$5,643$4,874
6 years$5,655$5,330$5,024$4,736$4,465$3,732
7 years$4,799$4,476$4,175$3,894$3,631$2,934
8 years$4,156$3,837$3,541$3,266$3,012$2,350
9 years$3,657$3,341$3,050$2,782$2,537$1,909
10 years$3,258$2,945$2,659$2,398$2,161$1,568
11 years$2,932$2,622$2,341$2,087$1,859$1,298
12 years$2,660$2,353$2,077$1,831$1,611$1,082
13 years$2,430$2,126$1,856$1,616$1,405$907
14 years$2,233$1,933$1,668$1,435$1,231$763
15 years$2,063$1,766$1,506$1,280$1,084$645
16 years$1,914$1,620$1,365$1,146$958$546
17 years$1,783$1,492$1,242$1,029$850$464
18 years$1,666$1,379$1,134$928$755$395
19 years$1,562$1,278$1,038$838$673$337
20 years$1,468$1,187$953$759$601$288
21 years$1,384$1,106$876$689$538$246
22 years$1,307$1,032$808$627$482$211
23 years$1,237$966$746$571$433$180
24 years$1,173$905$690$520$389$155
25 years$1,114$849$639$475$350$133
26 years$1,059$798$592$435$316$114
27 years$1,009$751$550$398$284$98
28 years$963$708$511$364$257$84
29 years$920$668$476$334$232$72
30 years$879$630$443$307$209$62
31 years$842$596$413$282$189$53
32 years$807$564$386$259$171$46
33 years$774$534$360$238$155$40
34 years$743$506$336$219$140$34
35 years$714$480$315$202$127$29
36 years$686$456$294$186$115$25
37 years$660$433$275$171$104$22
38 years$636$411$258$158$95$19
39 years$613$391$242$145$86$16
40 years$591$372$226$134$78$14
41 years$570$354$212$124$71$12
42 years$550$337$199$114$64$10
43 years$531$321$187$105$58$9
44 years$513$306$175$97$53$8
45 years$496$292$165$90$48$7
46 years$480$279$155$83$44$6
47 years$464$266$145$77$40$5
48 years$450$254$137$71$36$4
49 years$435$242$128$66$33$4
50 years$422$232$121$61$30$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $432,000, adding $2,756 every year, while hoping to spend $28,126 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 64/29/7 Blend
63$432,000$432,000$432,000$432,000
64$478,907$456,011$449,315$508,759
65$497,829$448,429$434,441$521,405
66$517,740$439,534$418,126$531,637
67$538,708$429,230$400,293$542,081
68$560,812$417,419$380,859$552,754
69$584,137$403,994$359,739$563,677
70$608,773$388,844$336,845$574,875
71$634,822$371,851$312,082$586,375
72$662,392$352,890$285,355$598,211
73$691,603$331,828$256,562$610,419
74$722,585$308,527$225,595$623,040
75$755,481$282,837$192,345$636,122
76$790,447$254,603$156,696$649,720
77$827,654$223,660$118,527$663,896
78$867,289$189,833$77,711$678,717
79$909,555$152,938$34,117$694,265
80$954,677$112,779$0$710,626
81$1,002,901$69,152$0$728,829
82$1,054,495$21,838$0$750,839
83$1,109,754$0$0$774,243
84$1,169,003$0$0$808,575
85$1,232,595$0$0$852,925
86$1,300,922$0$0$900,598
87$1,374,409$0$0$951,894
88$1,453,527$0$0$1,007,145
89$1,538,792$0$0$1,066,713
90$1,630,769$0$0$1,130,998
91$1,730,081$0$0$1,200,438
92$1,837,412$0$0$1,275,513
93$1,953,512$0$0$1,356,755
94$2,079,208$0$0$1,444,744
95$2,215,408$0$0$1,540,120
96$2,363,110$0$0$1,643,587
97$2,523,412$0$0$1,755,918
98$2,697,522$0$0$1,877,965
99$2,886,768$0$0$2,010,663
100$3,092,611$0$0$2,155,042